The Discounted Cash Flow (DCF) valuation of Jasa Marga (Persero) Tbk PT (JSMR.JK) is 3,721.96 IDR. With the latest stock price at 3,660.00 IDR, the upside of Jasa Marga (Persero) Tbk PT based on DCF is 1.7%.
Based on the latest price of 3,660.00 IDR and our DCF valuation, Jasa Marga (Persero) Tbk PT (JSMR.JK) is a buy. buying JSMR.JK stocks now will result in a potential gain of 1.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.4% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 688.38 - 10,496.33 | 3,721.96 |
| Upside | -81.2% - 186.8% | 1.7% |